Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Etikk ApS — Credit Rating and Financial Key Figures
CVR number: 38104667
Erhvervsvej 28 B, Rødovre 2610 Rødovre
info@etikk.dk
tel: 25531505
www.etikk.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 960.86 | 2 608.75 | 3 398.48 | 4 625.07 | 7 048.01 |
| Employee benefit expenses | - 646.25 | -2 120.32 | -3 126.76 | -4 258.92 | -6 107.27 |
| Other operating expenses | -7.39 | ||||
| Total depreciation | -20.80 | -14.80 | -14.80 | -7.40 | |
| EBIT | 293.81 | 473.62 | 256.92 | 358.75 | 933.35 |
| Other financial income | 0.00 | 6.52 | 47.02 | 26.80 | |
| Other financial expenses | -5.38 | -11.16 | -5.31 | -1.27 | -56.88 |
| Pre-tax profit | 288.43 | 462.46 | 258.12 | 404.50 | 903.28 |
| Income taxes | -66.18 | - 108.60 | -66.33 | - 104.59 | - 223.08 |
| Net earnings | 222.25 | 353.87 | 191.79 | 299.91 | 680.20 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.00 | 22.20 | 7.40 | ||
| Tangible assets total | 37.00 | 22.20 | 7.40 | ||
| Investments total | 24.00 | 24.00 | 51.16 | 101.16 | |
| Long term receivables total | |||||
| Raw materials and consumables | 10.00 | 10.00 | 200.00 | ||
| Inventories total | 10.00 | 10.00 | 200.00 | ||
| Current trade debtors | 79.09 | 484.48 | 586.71 | 1 089.78 | 1 315.98 |
| Current amounts owed by group member comp. | 723.42 | 1 261.84 | 72.14 | ||
| Prepayments and accrued income | 36.09 | 28.67 | |||
| Current other receivables | 21.00 | 6.13 | |||
| Current deferred tax assets | 0.27 | ||||
| Short term receivables total | 100.09 | 484.75 | 1 316.25 | 2 387.70 | 1 416.79 |
| Cash and bank deposits | 1 276.76 | 2 618.72 | 923.18 | 897.36 | 3 948.34 |
| Cash and cash equivalents | 1 276.76 | 2 618.72 | 923.18 | 897.36 | 3 948.34 |
| Balance sheet total (assets) | 1 413.86 | 3 149.67 | 2 280.83 | 3 346.22 | 5 666.29 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 58.82 | 66.67 |
| Share premium account | 316.18 | ||||
| Shares repurchased | 114.40 | 117.80 | 122.00 | 625.00 | |
| Retained earnings | 490.26 | 594.72 | 826.58 | 1 018.37 | 1 926.62 |
| Profit of the financial year | 222.25 | 353.87 | 191.79 | 299.91 | 680.20 |
| Shareholders equity total | 876.92 | 1 116.38 | 1 190.37 | 1 693.29 | 3 298.49 |
| Provisions | 1.27 | 1.63 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 69.61 | 1 044.84 | 336.27 | 611.57 | 945.80 |
| Current owed to participating | 119.94 | ||||
| Current owed to group member | 133.28 | 0.00 | |||
| Short-term deferred tax liabilities | 42.46 | 97.14 | 28.44 | 68.22 | 183.08 |
| Other non-interest bearing current liabilities | 303.65 | 758.04 | 724.13 | 973.14 | 1 238.92 |
| Current liabilities total | 535.67 | 2 033.29 | 1 088.83 | 1 652.93 | 2 367.81 |
| Balance sheet total (liabilities) | 1 413.86 | 3 149.67 | 2 280.83 | 3 346.22 | 5 666.29 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.